Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,731.00  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
1,731.00
1,263.99
467.01
346,227.99
2
1,731.00
1,262.29
468.71
345,759.28
3
1,731.00
1,260.58
470.42
345,288.86
4
1,731.00
1,258.87
472.13
344,816.73
5
1,731.00
1,257.14
473.86
344,342.87
6
1,731.00
1,255.42
475.58
343,867.29
7
1,731.00
1,253.68
477.32
343,389.97
8
1,731.00
1,251.94
479.06
342,910.91
9
1,731.00
1,250.20
480.80
342,430.11
10
1,731.00
1,248.44
482.56
341,947.55
11
1,731.00
1,246.68
484.32
341,463.24
12
1,731.00
1,244.92
486.08
340,977.16
13
1,731.00
1,243.15
487.85
340,489.30
14
1,731.00
1,241.37
489.63
339,999.67
15
1,731.00
1,239.58
491.42
339,508.25
16
1,731.00
1,237.79
493.21
339,015.04
17
1,731.00
1,235.99
495.01
338,520.03
18
1,731.00
1,234.19
496.81
338,023.22
19
1,731.00
1,232.38
498.62
337,524.60
20
1,731.00
1,230.56
500.44
337,024.16
21
1,731.00
1,228.73
502.27
336,521.89
22
1,731.00
1,226.90
504.10
336,017.79
23
1,731.00
1,225.06
505.94
335,511.86
24
1,731.00
1,223.22
507.78
335,004.08
25
1,731.00
1,221.37
509.63
334,494.45
26
1,731.00
1,219.51
511.49
333,982.96
27
1,731.00
1,217.65
513.35
333,469.60
28
1,731.00
1,215.77
515.23
332,954.38
29
1,731.00
1,213.90
517.10
332,437.27
30
1,731.00
1,212.01
518.99
331,918.29
31
1,731.00
1,210.12
520.88
331,397.40
32
1,731.00
1,208.22
522.78
330,874.62
33
1,731.00
1,206.31
524.69
330,349.94
34
1,731.00
1,204.40
526.60
329,823.34
35
1,731.00
1,202.48
528.52
329,294.82
36
1,731.00
1,200.55
530.45
328,764.37
37
1,731.00
1,198.62
532.38
328,231.99
38
1,731.00
1,196.68
534.32
327,697.67
39
1,731.00
1,194.73
536.27
327,161.40
40
1,731.00
1,192.78
538.22
326,623.18
41
1,731.00
1,190.81
540.19
326,082.99
42
1,731.00
1,188.84
542.16
325,540.84
43
1,731.00
1,186.87
544.13
324,996.71
44
1,731.00
1,184.88
546.12
324,450.59
45
1,731.00
1,182.89
548.11
323,902.48
46
1,731.00
1,180.89
550.11
323,352.38
47
1,731.00
1,178.89
552.11
322,800.27
48
1,731.00
1,176.88
554.12
322,246.14
49
1,731.00
1,174.86
556.14
321,690.00
50
1,731.00
1,172.83
558.17
321,131.83
51
1,731.00
1,170.79
560.21
320,571.62
52
1,731.00
1,168.75
562.25
320,009.37
53
1,731.00
1,166.70
564.30
319,445.07
54
1,731.00
1,164.64
566.36
318,878.71
55
1,731.00
1,162.58
568.42
318,310.29
56
1,731.00
1,160.51
570.49
317,739.80
57
1,731.00
1,158.43
572.57
317,167.22
58
1,731.00
1,156.34
574.66
316,592.56
59
1,731.00
1,154.24
576.76
316,015.81
60
1,731.00
1,152.14
578.86
315,436.95
61
1,731.00
1,150.03
580.97
314,855.98
62
1,731.00
1,147.91
583.09
314,272.89
63
1,731.00
1,145.79
585.21
313,687.68
64
1,731.00
1,143.65
587.35
313,100.33
65
1,731.00
1,141.51
589.49
312,510.84
66
1,731.00
1,139.36
591.64
311,919.20
67
1,731.00
1,137.21
593.79
311,325.41
68
1,731.00
1,135.04
595.96
310,729.45
69
1,731.00
1,132.87
598.13
310,131.32
70
1,731.00
1,130.69
600.31
309,531.01
71
1,731.00
1,128.50
602.50
308,928.50
72
1,731.00
1,126.30
604.70
308,323.81
73
1,731.00
1,124.10
606.90
307,716.90
74
1,731.00
1,121.88
609.12
307,107.79
75
1,731.00
1,119.66
611.34
306,496.45
76
1,731.00
1,117.43
613.57
305,882.89
77
1,731.00
1,115.20
615.80
305,267.08
78
1,731.00
1,112.95
618.05
304,649.04
79
1,731.00
1,110.70
620.30
304,028.74
80
1,731.00
1,108.44
622.56
303,406.18
81
1,731.00
1,106.17
624.83
302,781.34
82
1,731.00
1,103.89
627.11
302,154.23
83
1,731.00
1,101.60
629.40
301,524.84
84
1,731.00
1,099.31
631.69
300,893.15
85
1,731.00
1,097.01
633.99
300,259.15
86
1,731.00
1,094.69
636.31
299,622.85
87
1,731.00
1,092.37
638.63
298,984.22
88
1,731.00
1,090.05
640.95
298,343.27
89
1,731.00
1,087.71
643.29
297,699.98
90
1,731.00
1,085.36
645.64
297,054.34
91
1,731.00
1,083.01
647.99
296,406.35
92
1,731.00
1,080.65
650.35
295,756.00
93
1,731.00
1,078.28
652.72
295,103.28
94
1,731.00
1,075.90
655.10
294,448.18
95
1,731.00
1,073.51
657.49
293,790.69
96
1,731.00
1,071.11
659.89
293,130.80
97
1,731.00
1,068.71
662.29
292,468.50
98
1,731.00
1,066.29
664.71
291,803.80
99
1,731.00
1,063.87
667.13
291,136.66
100
1,731.00
1,061.44
669.56
290,467.10
101
1,731.00
1,058.99
672.01
289,795.09
102
1,731.00
1,056.54
674.46
289,120.64
103
1,731.00
1,054.09
676.91
288,443.72
104
1,731.00
1,051.62
679.38
287,764.34
105
1,731.00
1,049.14
681.86
287,082.48
106
1,731.00
1,046.65
684.35
286,398.14
107
1,731.00
1,044.16
686.84
285,711.30
108
1,731.00
1,041.66
689.34
285,021.95
109
1,731.00
1,039.14
691.86
284,330.10
110
1,731.00
1,036.62
694.38
283,635.72
111
1,731.00
1,034.09
696.91
282,938.80
112
1,731.00
1,031.55
699.45
282,239.35
113
1,731.00
1,029.00
702.00
281,537.35
114
1,731.00
1,026.44
704.56
280,832.79
115
1,731.00
1,023.87
707.13
280,125.66
116
1,731.00
1,021.29
709.71
279,415.95
117
1,731.00
1,018.70
712.30
278,703.65
118
1,731.00
1,016.11
714.89
277,988.76
119
1,731.00
1,013.50
717.50
277,271.26
120
1,731.00
1,010.88
720.12
276,551.15
121
1,731.00
1,008.26
722.74
275,828.41
122
1,731.00
1,005.62
725.38
275,103.03
123
1,731.00
1,002.98
728.02
274,375.01
124
1,731.00
1,000.33
730.67
273,644.34
125
1,731.00
997.66
733.34
272,911.00
126
1,731.00
994.99
736.01
272,174.98
127
1,731.00
992.30
738.70
271,436.29
128
1,731.00
989.61
741.39
270,694.90
129
1,731.00
986.91
744.09
269,950.81
130
1,731.00
984.20
746.80
269,204.01
131
1,731.00
981.47
749.53
268,454.48
132
1,731.00
978.74
752.26
267,702.22
133
1,731.00
976.00
755.00
266,947.22
134
1,731.00
973.25
757.75
266,189.46
135
1,731.00
970.48
760.52
265,428.94
136
1,731.00
967.71
763.29
264,665.65
137
1,731.00
964.93
766.07
263,899.58
138
1,731.00
962.13
768.87
263,130.71
139
1,731.00
959.33
771.67
262,359.04
140
1,731.00
956.52
774.48
261,584.56
141
1,731.00
953.69
777.31
260,807.26
142
1,731.00
950.86
780.14
260,027.12
143
1,731.00
948.02
782.98
259,244.13
144
1,731.00
945.16
785.84
258,458.29
145
1,731.00
942.30
788.70
257,669.59
146
1,731.00
939.42
791.58
256,878.01
147
1,731.00
936.53
794.47
256,083.54
148
1,731.00
933.64
797.36
255,286.18
149
1,731.00
930.73
800.27
254,485.91
150
1,731.00
927.81
803.19
253,682.72
151
1,731.00
924.88
806.12
252,876.61
152
1,731.00
921.95
809.05
252,067.56
153
1,731.00
919.00
812.00
251,255.55
154
1,731.00
916.04
814.96
250,440.59
155
1,731.00
913.06
817.94
249,622.65
156
1,731.00
910.08
820.92
248,801.73
157
1,731.00
907.09
823.91
247,977.82
158
1,731.00
904.09
826.91
247,150.91
159
1,731.00
901.07
829.93
246,320.98
160
1,731.00
898.05
832.95
245,488.03
161
1,731.00
895.01
835.99
244,652.03
162
1,731.00
891.96
839.04
243,813.00
163
1,731.00
888.90
842.10
242,970.90
164
1,731.00
885.83
845.17
242,125.73
165
1,731.00
882.75
848.25
241,277.48
166
1,731.00
879.66
851.34
240,426.14
167
1,731.00
876.55
854.45
239,571.69
168
1,731.00
873.44
857.56
238,714.13
169
1,731.00
870.31
860.69
237,853.44
170
1,731.00
867.17
863.83
236,989.61
171
1,731.00
864.02
866.98
236,122.64
172
1,731.00
860.86
870.14
235,252.50
173
1,731.00
857.69
873.31
234,379.19
174
1,731.00
854.51
876.49
233,502.70
175
1,731.00
851.31
879.69
232,623.01
176
1,731.00
848.10
882.90
231,740.12
177
1,731.00
844.89
886.11
230,854.00
178
1,731.00
841.66
889.34
229,964.66
179
1,731.00
838.41
892.59
229,072.07
180
1,731.00
835.16
895.84
228,176.23
181
1,731.00
831.89
899.11
227,277.12
182
1,731.00
828.61
902.39
226,374.74
183
1,731.00
825.32
905.68
225,469.06
184
1,731.00
822.02
908.98
224,560.08
185
1,731.00
818.71
912.29
223,647.79
186
1,731.00
815.38
915.62
222,732.18
187
1,731.00
812.04
918.96
221,813.22
188
1,731.00
808.69
922.31
220,890.91
189
1,731.00
805.33
925.67
219,965.25
190
1,731.00
801.96
929.04
219,036.20
191
1,731.00
798.57
932.43
218,103.77
192
1,731.00
795.17
935.83
217,167.94
193
1,731.00
791.76
939.24
216,228.70
194
1,731.00
788.33
942.67
215,286.03
195
1,731.00
784.90
946.10
214,339.93
196
1,731.00
781.45
949.55
213,390.38
197
1,731.00
777.99
953.01
212,437.36
198
1,731.00
774.51
956.49
211,480.88
199
1,731.00
771.02
959.98
210,520.90
200
1,731.00
767.52
963.48
209,557.42
201
1,731.00
764.01
966.99
208,590.43
202
1,731.00
760.49
970.51
207,619.92
203
1,731.00
756.95
974.05
206,645.87
204
1,731.00
753.40
977.60
205,668.26
205
1,731.00
749.83
981.17
204,687.10
206
1,731.00
746.26
984.74
203,702.35
207
1,731.00
742.66
988.34
202,714.02
208
1,731.00
739.06
991.94
201,722.08
209
1,731.00
735.45
995.55
200,726.52
210
1,731.00
731.82
999.18
199,727.34
211
1,731.00
728.17
1,002.83
198,724.51
212
1,731.00
724.52
1,006.48
197,718.03
213
1,731.00
720.85
1,010.15
196,707.88
214
1,731.00
717.16
1,013.84
195,694.04
215
1,731.00
713.47
1,017.53
194,676.51
216
1,731.00
709.76
1,021.24
193,655.27
217
1,731.00
706.03
1,024.97
192,630.30
218
1,731.00
702.30
1,028.70
191,601.60
219
1,731.00
698.55
1,032.45
190,569.15
220
1,731.00
694.78
1,036.22
189,532.93
221
1,731.00
691.01
1,039.99
188,492.93
222
1,731.00
687.21
1,043.79
187,449.15
223
1,731.00
683.41
1,047.59
186,401.56
224
1,731.00
679.59
1,051.41
185,350.15
225
1,731.00
675.76
1,055.24
184,294.90
226
1,731.00
671.91
1,059.09
183,235.81
227
1,731.00
668.05
1,062.95
182,172.86
228
1,731.00
664.17
1,066.83
181,106.03
229
1,731.00
660.28
1,070.72
180,035.31
230
1,731.00
656.38
1,074.62
178,960.69
231
1,731.00
652.46
1,078.54
177,882.15
232
1,731.00
648.53
1,082.47
176,799.68
233
1,731.00
644.58
1,086.42
175,713.26
234
1,731.00
640.62
1,090.38
174,622.88
235
1,731.00
636.65
1,094.35
173,528.53
236
1,731.00
632.66
1,098.34
172,430.18
237
1,731.00
628.65
1,102.35
171,327.84
238
1,731.00
624.63
1,106.37
170,221.47
239
1,731.00
620.60
1,110.40
169,111.07
240
1,731.00
616.55
1,114.45
167,996.62
241
1,731.00
612.49
1,118.51
166,878.11
242
1,731.00
608.41
1,122.59
165,755.52
243
1,731.00
604.32
1,126.68
164,628.83
244
1,731.00
600.21
1,130.79
163,498.04
245
1,731.00
596.09
1,134.91
162,363.13
246
1,731.00
591.95
1,139.05
161,224.08
247
1,731.00
587.80
1,143.20
160,080.87
248
1,731.00
583.63
1,147.37
158,933.50
249
1,731.00
579.45
1,151.55
157,781.95
250
1,731.00
575.25
1,155.75
156,626.19
251
1,731.00
571.03
1,159.97
155,466.23
252
1,731.00
566.80
1,164.20
154,302.03
253
1,731.00
562.56
1,168.44
153,133.59
254
1,731.00
558.30
1,172.70
151,960.89
255
1,731.00
554.02
1,176.98
150,783.91
256
1,731.00
549.73
1,181.27
149,602.65
257
1,731.00
545.43
1,185.57
148,417.07
258
1,731.00
541.10
1,189.90
147,227.18
259
1,731.00
536.77
1,194.23
146,032.94
260
1,731.00
532.41
1,198.59
144,834.36
261
1,731.00
528.04
1,202.96
143,631.40
262
1,731.00
523.66
1,207.34
142,424.05
263
1,731.00
519.25
1,211.75
141,212.31
264
1,731.00
514.84
1,216.16
139,996.14
265
1,731.00
510.40
1,220.60
138,775.55
266
1,731.00
505.95
1,225.05
137,550.50
267
1,731.00
501.49
1,229.51
136,320.99
268
1,731.00
497.00
1,234.00
135,086.99
269
1,731.00
492.50
1,238.50
133,848.49
270
1,731.00
487.99
1,243.01
132,605.48
271
1,731.00
483.46
1,247.54
131,357.94
272
1,731.00
478.91
1,252.09
130,105.85
273
1,731.00
474.34
1,256.66
128,849.19
274
1,731.00
469.76
1,261.24
127,587.96
275
1,731.00
465.16
1,265.84
126,322.12
276
1,731.00
460.55
1,270.45
125,051.67
277
1,731.00
455.92
1,275.08
123,776.59
278
1,731.00
451.27
1,279.73
122,496.86
279
1,731.00
446.60
1,284.40
121,212.46
280
1,731.00
441.92
1,289.08
119,923.38
281
1,731.00
437.22
1,293.78
118,629.60
282
1,731.00
432.50
1,298.50
117,331.10
283
1,731.00
427.77
1,303.23
116,027.87
284
1,731.00
423.02
1,307.98
114,719.89
285
1,731.00
418.25
1,312.75
113,407.14
286
1,731.00
413.46
1,317.54
112,089.61
287
1,731.00
408.66
1,322.34
110,767.27
288
1,731.00
403.84
1,327.16
109,440.11
289
1,731.00
399.00
1,332.00
108,108.11
290
1,731.00
394.14
1,336.86
106,771.25
291
1,731.00
389.27
1,341.73
105,429.52
292
1,731.00
384.38
1,346.62
104,082.90
293
1,731.00
379.47
1,351.53
102,731.37
294
1,731.00
374.54
1,356.46
101,374.91
295
1,731.00
369.60
1,361.40
100,013.50
296
1,731.00
364.63
1,366.37
98,647.14
297
1,731.00
359.65
1,371.35
97,275.79
298
1,731.00
354.65
1,376.35
95,899.44
299
1,731.00
349.63
1,381.37
94,518.07
300
1,731.00
344.60
1,386.40
93,131.67
301
1,731.00
339.54
1,391.46
91,740.21
302
1,731.00
334.47
1,396.53
90,343.68
303
1,731.00
329.38
1,401.62
88,942.06
304
1,731.00
324.27
1,406.73
87,535.33
305
1,731.00
319.14
1,411.86
86,123.47
306
1,731.00
313.99
1,417.01
84,706.46
307
1,731.00
308.83
1,422.17
83,284.28
308
1,731.00
303.64
1,427.36
81,856.93
309
1,731.00
298.44
1,432.56
80,424.36
310
1,731.00
293.21
1,437.79
78,986.58
311
1,731.00
287.97
1,443.03
77,543.55
312
1,731.00
282.71
1,448.29
76,095.26
313
1,731.00
277.43
1,453.57
74,641.69
314
1,731.00
272.13
1,458.87
73,182.82
315
1,731.00
266.81
1,464.19
71,718.63
316
1,731.00
261.47
1,469.53
70,249.11
317
1,731.00
256.12
1,474.88
68,774.22
318
1,731.00
250.74
1,480.26
67,293.96
319
1,731.00
245.34
1,485.66
65,808.31
320
1,731.00
239.93
1,491.07
64,317.23
321
1,731.00
234.49
1,496.51
62,820.72
322
1,731.00
229.03
1,501.97
61,318.76
323
1,731.00
223.56
1,507.44
59,811.31
324
1,731.00
218.06
1,512.94
58,298.38
325
1,731.00
212.55
1,518.45
56,779.92
326
1,731.00
207.01
1,523.99
55,255.93
327
1,731.00
201.45
1,529.55
53,726.39
328
1,731.00
195.88
1,535.12
52,191.26
329
1,731.00
190.28
1,540.72
50,650.54
330
1,731.00
184.66
1,546.34
49,104.21
331
1,731.00
179.03
1,551.97
47,552.23
332
1,731.00
173.37
1,557.63
45,994.60
333
1,731.00
167.69
1,563.31
44,431.29
334
1,731.00
161.99
1,569.01
42,862.28
335
1,731.00
156.27
1,574.73
41,287.55
336
1,731.00
150.53
1,580.47
39,707.07
337
1,731.00
144.77
1,586.23
38,120.84
338
1,731.00
138.98
1,592.02
36,528.82
339
1,731.00
133.18
1,597.82
34,931.00
340
1,731.00
127.35
1,603.65
33,327.35
341
1,731.00
121.51
1,609.49
31,717.86
342
1,731.00
115.64
1,615.36
30,102.50
343
1,731.00
109.75
1,621.25
28,481.25
344
1,731.00
103.84
1,627.16
26,854.08
345
1,731.00
97.91
1,633.09
25,220.99
346
1,731.00
91.95
1,639.05
23,581.94
347
1,731.00
85.98
1,645.02
21,936.92
348
1,731.00
79.98
1,651.02
20,285.89
349
1,731.00
73.96
1,657.04
18,628.85
350
1,731.00
67.92
1,663.08
16,965.77
351
1,731.00
61.85
1,669.15
15,296.63
352
1,731.00
55.77
1,675.23
13,621.39
353
1,731.00
49.66
1,681.34
11,940.06
354
1,731.00
43.53
1,687.47
10,252.59
355
1,731.00
37.38
1,693.62
8,558.97
356
1,731.00
31.20
1,699.80
6,859.17
357
1,731.00
25.01
1,705.99
5,153.18
358
1,731.00
18.79
1,712.21
3,440.97
359
1,731.00
12.55
1,718.45
1,722.51
360
1,728.79
6.28
1,722.51
0.00
Totals
623,157.79
276,462.79
346,695.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044